[Y&G] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -15.73%
YoY- 85.1%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 65,141 76,964 116,428 165,626 109,402 109,879 158,925 -13.80%
PBT 16,410 9,828 25,947 38,645 20,545 10,338 8,427 11.74%
Tax -5,297 -4,933 -7,485 -9,551 -4,948 -2,407 -3,513 7.08%
NP 11,113 4,895 18,462 29,094 15,597 7,931 4,914 14.56%
-
NP to SH 11,048 4,853 18,432 29,122 15,733 7,972 4,927 14.39%
-
Tax Rate 32.28% 50.19% 28.85% 24.71% 24.08% 23.28% 41.69% -
Total Cost 54,028 72,069 97,966 136,532 93,805 101,948 154,011 -16.01%
-
Net Worth 289,107 279,138 273,156 198,289 237,634 176,949 168,915 9.36%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - 9,956 9,969 9,210 - - -
Div Payout % - - 54.02% 34.23% 58.54% - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 289,107 279,138 273,156 198,289 237,634 176,949 168,915 9.36%
NOSH 199,384 199,384 199,384 199,384 199,384 153,869 153,559 4.44%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 17.06% 6.36% 15.86% 17.57% 14.26% 7.22% 3.09% -
ROE 3.82% 1.74% 6.75% 14.69% 6.62% 4.51% 2.92% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 32.67 38.60 58.39 83.53 59.39 71.41 103.49 -17.47%
EPS 5.54 2.43 9.24 14.69 8.54 5.18 3.21 9.51%
DPS 0.00 0.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.45 1.40 1.37 1.00 1.29 1.15 1.10 4.70%
Adjusted Per Share Value based on latest NOSH - 199,384
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 29.72 35.12 53.13 75.58 49.92 50.14 72.52 -13.80%
EPS 5.04 2.21 8.41 13.29 7.18 3.64 2.25 14.37%
DPS 0.00 0.00 4.54 4.55 4.20 0.00 0.00 -
NAPS 1.3192 1.2737 1.2464 0.9048 1.0843 0.8074 0.7708 9.36%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.93 1.00 1.11 1.21 0.90 0.845 0.89 -
P/RPS 2.85 2.59 1.90 1.45 1.52 1.18 0.86 22.09%
P/EPS 16.78 41.08 12.01 8.24 10.54 16.31 27.74 -8.03%
EY 5.96 2.43 8.33 12.14 9.49 6.13 3.61 8.71%
DY 0.00 0.00 4.50 4.13 5.56 0.00 0.00 -
P/NAPS 0.64 0.71 0.81 1.21 0.70 0.73 0.81 -3.84%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 17/02/15 27/02/14 28/02/13 -
Price 0.91 0.95 0.96 1.19 1.00 0.925 0.89 -
P/RPS 2.79 2.46 1.64 1.42 1.68 1.30 0.86 21.65%
P/EPS 16.42 39.03 10.38 8.10 11.71 17.85 27.74 -8.36%
EY 6.09 2.56 9.63 12.34 8.54 5.60 3.61 9.10%
DY 0.00 0.00 5.21 4.20 5.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.70 1.19 0.78 0.80 0.81 -4.10%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment